Question

In: Accounting

The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the...

  1. The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following An accounting device used to plan and control resources of operational departments and divisions.budget information:

    May June July
    Sales $86,000 $90,000 $95,000
    Manufacturing costs 34,000 39,000 44,000
    Selling and administrative expenses 15,000 16,000 22,000
    Capital expenditures _ _ 80,000

    The company expects to sell about 10% of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the sale and the remainder the following month (second month following sale). Depreciation, insurance, and property tax expense represent $3,500 of the estimated monthly manufacturing costs. The annual insurance premium is paid in September, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 80% are expected to be paid in the month in which they are incurred and the balance in the following month.

    Current assets as of May 1 include cash of $33,000, marketable securities of $40,000, and accounts receivable of $90,000 ($72,000 from April sales and $18,000 from March sales). Sales on account for March and April were $60,000 and $72,000, respectively. Current liabilities as of May 1 include $6,000 of accounts payable incurred in April for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. An estimated income tax payment of $14,000 will be made in June. Sonoma’s regular quarterly dividend of $5,000 is expected to be declared in June and paid in July. Management wants to maintain a minimum cash balance of $30,000.

    Required:

    1. Prepare a monthly cash budget and supporting schedules for May, June, and July 2016. Input all amounts as positive values except overall cash decrease and deficiency which should be indicated with a minus sign.

    Sonoma Housewares Inc.
    Cash Budget
    For the Three Months Ending July 31
    May June July
    Estimated cash receipts from:
    Cash sales $ $ $
    Collection of accounts receivable
    Total cash receipts $ $ $
    Estimated cash payments for:
    Manufacturing costs $ $ $
    Selling and administrative expenses
    Capital expenditures
    Other purposes:
    Income tax
    Dividends
    Total cash payments $ $ $
    Cash increase or (decrease) $ $ $
    Cash balance at beginning of month
    Cash balance at end of month $ $ $
    Minimum cash balance
    Excess or (deficiency) $ $ $

    Feedback

    2. The budget indicates that the minimum cash balance

    • will
    • will not
    be maintained in July. This situation can be corrected by
    • investing
    • borrowing
    and/or by the
    • purchase
    • sale
    of the marketable securities, if they are held for such purposes. At the end of May and June, the cash balance will
    • exceed
    • b

Solutions

Expert Solution

Solution 1:

Computation of Collection from Customer
Particulars May June July
Collection for March Sales $18,000.00
Collection for April Sales $50,400.00 $21,600.00
Collection for May Sales $54,180.00 $23,220.00
Collection for June Sales $56,700.00
Total cash collections $68,400.00 $75,780.00 $79,920.00
Computation of Cash payment of manufacturing costs
Particulars May June July
Payment for April Manufacturing cost $6,000.00
Payment for May Manufacturing cost $24,400.00 $6,100.00
Payment for June Manufacturing cost $28,400.00 $7,100.00
Payment for July Manufacturing cost $32,400.00
Total cash disbursements $30,400.00 $34,500.00 $39,500.00
Sonoma Housewares Inc.
Cash Budget
For the Three Months Ending July 31
Particulars May June July
Estimated cash receipts from:
Cash sales $8,600.00 $9,000.00 $9,500.00
Collection of accounts receivable $68,400.00 $75,780.00 $79,920.00
Total cash receipts $77,000.00 $84,780.00 $89,420.00
Less estimated cash payments for:
Manufacturing costs $30,400.00 $34,500.00 $39,500.00
Selling and administrative expenses $15,000.00 $16,000.00 $22,000.00
Capital expenditures $80,000.00
Other purposes:
Income tax $14,000.00
Dividends $5,000.00
Total cash payments $45,400.00 $64,500.00 $146,500.00
Cash increase or (decrease) $31,600.00 $20,280.00 -$57,080.00
Plus cash balance at beginning of month $33,000.00 $64,600.00 $84,880.00
Cash balance at end of month $64,600.00 $84,880.00 $27,800.00
Less minimum cash balance $30,000.00 $30,000.00 $30,000.00
Excess or (deficiency) $34,600.00 $54,880.00 -$2,200.00

Solution 2:

The budget indicates that the minimum cash balance will not be maintained in July. This situation can be corrected by borrowing or by the Sale of the marketable securities, if they are held for such purposes. At the end of May and June, the cash balance will exceeds the minimum desired balance.


Related Solutions

The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $93,000 $114,000 $148,000 Manufacturing costs 39,000 49,000 53,000 Selling and administrative expenses 27,000 31,000 33,000 Capital expenditures _ _ 36,000 The company expects to sell about 12% of its merchandise for cash. Of sales on account, 65% are expected to be collected in the month following the sale and...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $119,000 $148,000 $189,000 Manufacturing costs 50,000 64,000 68,000 Selling and administrative expenses 35,000 40,000 42,000 Capital expenditures _ _ 45,000 The company expects to sell about 10% of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the sale and...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $100,000 $129,000 $169,000 Manufacturing costs 42,000 55,000 61,000 Selling and administrative expenses 29,000 35,000 37,000 Capital expenditures _ _ 41,000 The company expects to sell about 12% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month following the sale and...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $107,000 $127,000 $182,000 Manufacturing costs 45,000 55,000 66,000 Selling and administrative expenses 31,000 34,000 40,000 Capital expenditures _ _ 44,000 The company expects to sell about 12% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month following the sale and...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the...
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $86,000 $90,000 $95,000 Manufacturing costs 34,000 39,000 44,000 Selling and administrative expenses 15,000 16,000 22,000 Capital expenditures _ _ 80,000 The company expects to sell about 10% of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the sale and...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $129,000 $164,000 $213,000 Manufacturing costs 54,000 71,000 77,000 Selling and administrative expenses 37,000 44,000 47,000 Capital expenditures _ _ 51,000 The company expects to sell about 12% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month following the...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $126,000 $160,000 $205,000 Manufacturing costs 53,000 69,000 74,000 Selling and administrative expenses 37,000 43,000 45,000 Capital expenditures _ _ 49,000 The company expects to sell about 15% of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $120,000 $146,000 $197,000 Manufacturing costs 50,000 63,000 71,000 Selling and administrative expenses 35,000 39,000 43,000 Capital expenditures _ _ 47,000 The company expects to sell about 15% of its merchandise for cash. Of sales on account, 65% are expected to be collected in the month following the...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $86,000 $90,000 $95,000 Manufacturing costs 34,000 39,000 44,000 Selling and administrative expenses 15,000 16,000 22,000 Capital expenditures _ _ 80,000 The company expects to sell about 10% of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget...
Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $121,000 $154,000 $207,000 Manufacturing costs 51,000 66,000 75,000 Selling and administrative expenses 35,000 42,000 46,000 Capital expenditures _ _ 50,000 The company expects to sell about 12% of its merchandise for cash. Of sales on account, 65% are expected to be collected in the month following the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT